Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1,Fort Worth,TX,76123

Investment Highlights

Investment property for sale in Fort Worth at Boxwood III Plan, Rocky Creek Crossing 60s Sales Phase 1, Fort Worth, TX, 76123 with 5% annual appreciation on a $478,990 basis while $3,820/mo rent supports operations. Total monthly income totals $3,820/mo and a $2,344/mo payment preserves $414/mo for cash returns. Annual cash flow comes to $4,971/yr on $158,785 deployed, and return on cash invested reaches 23.04% in year one. Equity gained on principal adds $3,091/yr, and five-year appreciation sums $132,336 alongside rental yield of 9.57%. Five-year ROI measures 120.86% and total cumulative return in cash totals $191,903.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,820/mo property income versus a $2,344/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.